iQIYI, Inc. (IQ) DCF Valuation

Iqiyi, Inc. (IQ) Valeure DCF

CN | Communication Services | Entertainment | NASDAQ
iQIYI, Inc. (IQ) DCF Valuation

Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets

Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur

Pré-Construits Pour Une Utilisation Rapide Et Efficace

Compatible MAC/PC, entièrement débloqué

Aucune Expertise N'Est Requise; Facile À Suivre

iQIYI, Inc. (IQ) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Vous cherchez à calculer la valeur intrinsèque d'Iqiyi, Inc.? Notre calculatrice DCF IQIYI, Inc. (IQ) intègre des données réelles avec des fonctionnalités de personnalisation complètes, vous permettant d'ajuster les projections et d'améliorer vos choix d'investissement.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 4,065.9 4,181.9 3,968.8 4,362.3 4,000.0 4,740.9 5,619.2 6,660.1 7,893.8 9,356.1
Revenue Growth, % 0 2.85 -5.1 9.91 -8.31 18.52 18.52 18.52 18.52 18.52
EBITDA 1,543.6 1,656.6 1,962.2 2,361.5 248.7 1,776.6 2,105.7 2,495.8 2,958.1 3,506.1
EBITDA, % 37.96 39.61 49.44 54.13 6.22 37.47 37.47 37.47 37.47 37.47
Depreciation 2,353.5 2,294.7 1,868.9 1,928.6 .8 1,935.0 2,293.5 2,718.4 3,221.9 3,818.8
Depreciation, % 57.88 54.87 47.09 44.21 0.02098187 40.82 40.82 40.82 40.82 40.82
EBIT -809.9 -638.1 93.2 432.9 247.9 -158.4 -187.8 -222.6 -263.8 -312.7
EBIT, % -19.92 -15.26 2.35 9.92 6.2 -3.34 -3.34 -3.34 -3.34 -3.34
Total Cash 1,953.6 594.8 1,083.5 735.8 612.0 1,154.3 1,368.1 1,621.5 1,921.9 2,278.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 719.2 659.5 547.1 552.5 565.1
Account Receivables, % 17.69 15.77 13.79 12.67 14.13
Inventories 3.5 10.6 1.9 .0 .0 3.7 4.3 5.1 6.1 7.2
Inventories, % 0.08492886 0.25414 0.04696259 0 0 0.07720705 0.07720705 0.07720705 0.07720705 0.07720705
Accounts Payable 1,034.9 1,217.6 820.3 776.2 887.2 1,092.4 1,294.8 1,534.6 1,818.9 2,155.9
Accounts Payable, % 25.45 29.12 20.67 17.79 22.18 23.04 23.04 23.04 23.04 23.04
Capital Expenditure -52.8 -54.8 -36.9 -14.4 -23.7 -42.3 -50.1 -59.4 -70.4 -83.5
Capital Expenditure, % -1.3 -1.31 -0.93032 -0.32915 -0.59208 -0.89231 -0.89231 -0.89231 -0.89231 -0.89231
Tax Rate, % 10.29 10.29 10.29 10.29 10.29 10.29 10.29 10.29 10.29 10.29
EBITAT -812.6 -648.4 325.2 410.1 222.4 -153.5 -181.9 -215.6 -255.6 -302.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 1,800.4 1,826.6 1,881.0 2,276.7 298.0 1,803.9 2,133.1 2,528.2 2,996.5 3,551.6
WACC, % 4.58 4.58 4.58 4.46 4.34 4.5 4.5 4.5 4.5 4.5
PV UFCF
SUM PV UFCF 11,256.3
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 3,676
Terminal Value 365,992
Present Terminal Value 293,629
Enterprise Value 304,885
Net Debt 1,460
Equity Value 303,426
Diluted Shares Outstanding, MM 971
Equity Value Per Share 312.37

What You Will Get

  • Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: iQIYI, Inc.'s (IQ) financial data pre-populated to facilitate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically for you.
  • Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Real-Life IQ Data: Pre-filled with iQIYI’s historical financials and future performance estimates.
  • Fully Customizable Inputs: Modify revenue growth rates, profit margins, discount rates, tax liabilities, and capital expenditures.
  • Dynamic Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Testing: Develop various forecasting scenarios to explore different valuation results.
  • User-Friendly Design: Intuitive, organized, and suitable for both professionals and newcomers.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review iQIYI’s pre-filled financial data and forecasts.
  3. Step 3: Modify critical inputs like revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Watch the DCF model update instantly as you tweak assumptions.
  5. Step 5: Analyze the outputs and use the results for investment decisions.

Why Choose iQIYI, Inc. (IQ)?

  • Streamlined Experience: Access a vast library of content without the hassle of multiple subscriptions.
  • High-Quality Streaming: Enjoy a seamless viewing experience with top-notch video quality.
  • Diverse Content Offering: From original series to movies, there's something for everyone.
  • User-Friendly Interface: Navigate easily with a straightforward design and personalized recommendations.
  • Industry Recognition: Trusted by millions, iQIYI is a leader in the digital entertainment space.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for portfolio assessments related to iQIYI, Inc. (IQ).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in iQIYI, Inc. (IQ) stock.
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Media and Entertainment Analysts: Gain insights into how companies like iQIYI, Inc. (IQ) are valued in the competitive landscape.

What the Template Contains

  • Preloaded IQ Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

No products were found matching.